Flat
SE6
2 beds
1 bath
Scarlet Road, London SE6
London, England · SE6
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£12,905
↗ 16%After 5 Years
Change In Property Value
£26,834
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £14,170 | £14,246 | £14,335 | £14,426 | £14,527 | £71,704 |
| Profit Before Tax | £2,618 | £2,794 | £3,131 | £3,476 | £3,913 | £15,932 |
| Profit After Tax | £2,120 | £2,263 | £2,536 | £2,816 | £3,169 | £12,905 |
| Change In Property Value | £3 | £3 | £5,199 | £9,280 | £12,350 | £26,834 |
| Net Return | £2,123 | £2,266 | £7,735 | £12,096 | £15,519 | £39,739 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change